{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["modell_Y0","modell_std","eredmény"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":39,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"modell_Y0","index":0,"n_rows":82,"n_cols":45,"rows_kept":82,"cut":false,"hidden":false,"merged":[[0,0,0,3],[0,4,0,6],[0,7,0,9],[1,11,1,20]]}
["Kis András Nándor",null,null,null,"UX63P9",null,null,"Kuratórium beadandó feladat"]
[null,1,1,0,0,0,0," nem irányítandó",0,0,1,"OAM2",null,null,null,null,null,null,null,null,null,null,"korreláció:",{"$f":"CORREL(W4:W11,X4:X11)","v":0.47905050476530359}]
[null,"teljes költség (eFt)","egy emberre jutó költség(eFt)","érintettek száma","életkor/társadalmi hasznosság","átlagos többletéletév/fő","kezelés hasznosságának valószínűsége","közvetlen életveszélyt jelent-e","összes befektetett életév","befektetett életév súlyozva a társadalmi hasznossággal","költség/életév (eFt)","teljes költség (eFt)","egy emberre jutó költség(eFt)","érintettek száma","életkor/társadalmi hasznosság","átlagos többletéletév/fő","kezelés hasznosságának valószínűsége","összes befektetett életév","befektetett életév súlyozva a társadalmi hasznossággal","költség/életév (eFt)","Y0","naiv_sorszám","naiv_sorrend","sorrend_opt","ellenőrzés","eltérés"]
["1. csípő protézis",14400,800,18,2,10,0.9,0,{"$f":"D4*G4*F4","v":162},{"$f":"I4*(E4/3)","v":108},{"$f":"B4/I4","v":88.888888888888886},{"$f":"RANK(B4,$B$4:$B$11,$B$2)","v":8},{"$f":"RANK(C4,$C$4:$C$11,$C$2)","v":5},{"$f":"RANK(D4,$D$4:$D$11,$D$2)","v":5},{"$f":"RANK(E4,$E$4:$E$11,$E$2)","v":2},{"$f":"RANK(F4,$F$4:$F$11,$F$2)","v":2},{"$f":"RANK(G4,$G$4:$G$11,$G$2)","v":2},{"$f":"RANK(I4,$I$4:$I$11,$I$2)","v":5},{"$f":"RANK(J4,$J$4:$J$11,$J$2)","v":5},{"$f":"RANK(K4,$K$4:$K$11,$K$2)","v":5},1000,{"$f":"SUM(L4:T4)","v":39},{"$f":"RANK(V4,$V$4:$V$11,1)","v":6},{"$f":"RANK(K50,$K$50:$K$57,0)","v":3},{"$f":"IF(ABS(M50)=ABS(AR52),\"valid\",\"invalid\")","v":"valid"},{"$f":"W4-X4","v":3},"O1"]
["2. születési rendellenesség",2400,2400,1,3,20,1,0,{"$f":"D5*G5*F5","v":20},{"$f":"I5*(E5/3)","v":20},{"$f":"B5/I5","v":120},{"$f":"RANK(B5,$B$4:$B$11,$B$2)","v":1},{"$f":"RANK(C5,$C$4:$C$11,$C$2)","v":6},{"$f":"RANK(D5,$D$4:$D$11,$D$2)","v":6},{"$f":"RANK(E5,$E$4:$E$11,$E$2)","v":1},{"$f":"RANK(F5,$F$4:$F$11,$F$2)","v":1},{"$f":"RANK(G5,$G$4:$G$11,$G$2)","v":1},{"$f":"RANK(I5,$I$4:$I$11,$I$2)","v":6},{"$f":"RANK(J5,$J$4:$J$11,$J$2)","v":6},{"$f":"RANK(K5,$K$4:$K$11,$K$2)","v":6},1000,{"$f":"SUM(L5:T5)","v":34},{"$f":"RANK(V5,$V$4:$V$11,1)","v":3},{"$f":"RANK(K51,$K$50:$K$57,0)","v":1},{"$f":"IF(ABS(M51)=ABS(AR53),\"valid\",\"invalid\")","v":"invalid"},{"$f":"W5-X5","v":2},"O2"]
["3. szív operáció",5200,5200,1,2,7,0.9,1,6.3,4.1999999999999993,825.39682539682542,3,7,6,2,3,2,7,7,7,1000,44,7,2,"valid",5,"O3"]
["4. rákos kislány",6500,6500,1,0,6,0.8,1,4.8000000000000007,0,1354.1666666666665,6,8,6,8,4,4,8,8,8,1000,60,8,8,"invalid",0,"O4"]
["5. szolgálati lakás fejlesztése",4300,0.1075,40000,2,0.1,0.4,0,1600,1066.6666666666665,2.6875,2,4,4,2,8,6,4,4,4,1000,38,5,7,"invalid",-2,"O5"]
["6. főorvos konferenciára utaztatása",5600,5.6000000000000001E-2,100000,2,1,0.5,0,50000,33333.333333333328,0.112,4,2,2,2,7,5,3,2,3,1000,30,2,3,"invalid",-1,"O6"]
["7. berendezés vásárlás",6100,6.0999999999999999E-2,100000,2,3,0.3,0,90000,60000,6.7777777777777784E-2,5,3,2,2,6,7,1,1,1,1000,28,1,3,"valid",-2,"O7"]
["8. tbc szűrés",7200,5.5300000000000002E-2,130000,1,3.6,0.18,0,{"$f":"D11*G11*F11","v":84240},28080,8.5470085470085472E-2,7,1,1,7,5,{"$f":"RANK(G11,$G$4:$G$11,$G$2)","v":8},2,3,2,1000,36,4,3,"valid",1,"O8"]
[null,null,null,null,"0-16 = 0"]
[null,null,null,null,"17-30 = 3"]
[null,null,null,null,"31 - 60 = 2"]
[null,null,null,null,"61- = 1"]
[]
[]
[]
["Rangsor","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)","X(A7)","X(A8)","X(A9)","Y(A10)",null,null,null,null,null,null,"Rangsor","teljes költség (eFt)","egy emberre jutó költség(eFt)","érintettek száma","életkor/társadalmi hasznosság","átlagos többletéletév/fő","kezelés hasznosságának valószínűsége","összes befektetett életév","befektetett életév súlyozva a társadalmi hasznossággal","költség/életév (eFt)","Y(0)",null,null,null,"Azonos�t�:",8466435,"Objektumok:",8,"Attrib�tumok:",9,"Lepcs�k:",8,"Eltol�s:",0,"Le�r�s:","COCO Y0: 8466435"]
["O1",8,5,5,2,2,2,5,5,5,1000,null,null,null,null,null,null,"O1",{"$f":"9-B20","v":1},{"$f":"9-C20","v":4},4,7,7,7,{"$f":"9-H20","v":4},4,4,1000]
["O2",1,6,6,1,1,1,6,6,6,1000,null,null,null,null,null,null,"O2",{"$f":"9-B21","v":8},{"$f":"9-C21","v":3},{"$f":"9-D21","v":3},{"$f":"9-E21","v":8},{"$f":"9-F21","v":8},{"$f":"9-G21","v":8},3,3,3,1000,null,null,null,"Rangsor","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)","X(A7)","X(A8)","X(A9)","Y(A10)"]
["O3",3,7,6,2,3,2,7,7,7,1000,null,null,null,null,null,null,"O3",6,2,3,7,6,7,2,2,2,1000,null,null,null,"O1",1,4,4,7,7,7,4,4,4,1000]
["O4",6,8,6,8,4,4,8,8,8,1000,null,null,null,null,null,null,"O4",3,1,3,1,5,5,1,1,1,1000,null,null,null,"O2",8,3,3,8,8,8,3,3,3,1000]
["O5",2,4,4,2,8,6,4,4,4,1000,null,null,null,null,null,null,"O5",7,5,5,7,1,3,5,5,5,1000,null,null,null,"O3",6,2,3,7,6,7,2,2,2,1000]
["O6",4,2,2,2,7,5,3,2,3,1000,null,null,null,null,null,null,"O6",5,7,7,7,2,4,6,7,6,1000,null,null,null,"O4",3,1,3,1,5,5,1,1,1,1000]
["O7",5,3,2,2,6,7,1,1,1,1000,null,null,null,null,null,null,"O7",4,6,7,7,3,2,8,8,8,1000,null,null,null,"O5",7,5,5,7,1,3,5,5,5,1000]
["O8",7,1,1,7,5,8,2,3,2,1000,null,null,null,null,null,null,"O8",2,8,8,2,4,1,7,6,7,1000,null,null,null,"O6",5,7,7,7,2,4,6,7,6,1000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O7",4,6,7,7,3,2,8,8,8,1000]
["L�pcs�k(1)","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)","X(A7)","X(A8)","X(A9)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O8",2,8,8,2,4,1,7,6,7,1000]
["S1","(7+36)/(2)=21.5","(12+970.6)/(2)=491.3","(7+7)/(2)=7","(7+7)/(2)=7","(16+971.6)/(2)=493.8","(959.6+9)/(2)=484.3","(7+7)/(2)=7","(7+7)/(2)=7","(7+7)/(2)=7"]
["S2","(6+35)/(2)=20.5","(11+940.6)/(2)=475.8","(6+6)/(2)=6","(6+6)/(2)=6","(15+970.6)/(2)=492.8","(958.6+8)/(2)=483.3","(6+6)/(2)=6","(6+6)/(2)=6","(6+6)/(2)=6",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L�pcs�k(1)","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)","X(A7)","X(A8)","X(A9)"]
["S3","(5+26)/(2)=15.5","(10+939.6)/(2)=474.8","(5+5)/(2)=5","(5+5)/(2)=5","(14+969.6)/(2)=491.8","(957.6+7)/(2)=482.3","(5+5)/(2)=5","(5+5)/(2)=5","(5+5)/(2)=5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1","(28+977.4)/(2)=502.7","(956.4+982.4)/(2)=969.35","(7+7)/(2)=7","(7+7)/(2)=7","(29+978.4)/(2)=503.7","(17+972.4)/(2)=494.7","(7+7)/(2)=7","(7+7)/(2)=7","(7+7)/(2)=7"]
["S4","(4+25)/(2)=14.5","(9+938.6)/(2)=473.8","(4+4)/(2)=4","(4+4)/(2)=4","(13+968.6)/(2)=490.8","(956.6+6)/(2)=481.3","(4+4)/(2)=4","(4+4)/(2)=4","(4+4)/(2)=4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S2","(6+14)/(2)=10","(955.4+981.4)/(2)=968.35","(6+6)/(2)=6","(6+6)/(2)=6","(28+977.4)/(2)=502.7","(16+971.4)/(2)=493.7","(6+6)/(2)=6","(6+6)/(2)=6","(6+6)/(2)=6"]
["S5","(3+24)/(2)=13.5","(8+3)/(2)=5.5","(3+3)/(2)=3","(3+3)/(2)=3","(12+3)/(2)=7.5","(955.6+5)/(2)=480.3","(3+3)/(2)=3","(3+3)/(2)=3","(3+3)/(2)=3",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3","(5+13)/(2)=9","(954.4+980.4)/(2)=967.35","(5+5)/(2)=5","(5+5)/(2)=5","(27+13)/(2)=20","(5+5)/(2)=5","(5+5)/(2)=5","(5+5)/(2)=5","(5+5)/(2)=5"]
["S6","(2+23)/(2)=12.5","(2+2)/(2)=2","(2+2)/(2)=2","(2+2)/(2)=2","(2+2)/(2)=2","(954.6+4)/(2)=479.3","(2+2)/(2)=2","(2+2)/(2)=2","(2+2)/(2)=2",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S4","(4+12)/(2)=8","(953.4+4)/(2)=478.7","(4+4)/(2)=4","(4+4)/(2)=4","(18+4)/(2)=11","(4+4)/(2)=4","(4+4)/(2)=4","(4+4)/(2)=4","(4+4)/(2)=4"]
["S7","(1+1)/(2)=1","(1+1)/(2)=1","(1+1)/(2)=1","(1+1)/(2)=1","(1+1)/(2)=1","(951.6+1)/(2)=476.3","(1+1)/(2)=1","(1+1)/(2)=1","(1+1)/(2)=1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S5","(3+11)/(2)=7","(952.4+3)/(2)=477.7","(3+3)/(2)=3","(3+3)/(2)=3","(3+3)/(2)=3","(3+3)/(2)=3","(3+3)/(2)=3","(3+3)/(2)=3","(3+3)/(2)=3"]
["S8","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(949.6+0)/(2)=474.8","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S6","(2+2)/(2)=2","(951.4+2)/(2)=476.7","(2+2)/(2)=2","(2+2)/(2)=2","(2+2)/(2)=2","(2+2)/(2)=2","(2+2)/(2)=2","(2+2)/(2)=2","(2+2)/(2)=2"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S7","(1+1)/(2)=1","(950.4+1)/(2)=475.7","(1+1)/(2)=1","(1+1)/(2)=1","(1+1)/(2)=1","(1+1)/(2)=1","(1+1)/(2)=1","(1+1)/(2)=1","(1+1)/(2)=1"]
["L�pcs�k(2)","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)","X(A7)","X(A8)","X(A9)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S8","(0+0)/(2)=0","(949.4+0)/(2)=474.7","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0"]
["S1",21.5,491.3,7,7,493.8,484.3,7,7,7]
["S2",20.5,475.8,6,6,492.8,483.3,6,6,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"L�pcs�k(2)","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)","X(A7)","X(A8)","X(A9)"]
["S3",15.5,474.8,5,5,491.8,482.3,5,5,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1",502.7,969.4,7,7,503.7,494.7,7,7,7]
["S4",14.5,473.8,4,4,490.8,481.3,4,4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S2",10,968.4,6,6,502.7,493.7,6,6,6]
["S5",13.5,5.5,3,3,7.5,480.3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S3",9,967.4,5,5,20,5,5,5,5]
["S6",12.5,2,2,2,2,479.3,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S4",8,478.7,4,4,11,4,4,4,4]
["S7",1,1,1,1,1,476.3,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S5",7,477.7,3,3,3,3,3,3,3]
["S8",0,0,0,0,0,474.8,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S6",2,476.7,2,2,2,2,2,2,2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S7",1,475.7,1,1,1,1,1,1,1]
["COCO:Y0","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)","X(A7)","X(A8)","X(A9)","Becsl�s","T�ny+0","Delta","Delta/T�ny",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S8",0,474.7,0,0,0,0,0,0,0]
["O1",0,5.5,3,6,492.8,483.3,3,3,3,999.6,1000,0.4,0.04]
["O2",21.5,2,2,7,493.8,484.3,2,2,2,1016.6,1000,-16.600000000000001,-1.66,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"COCO:Y0","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)","X(A7)","X(A8)","X(A9)","Becsl�s","T�ny+0","Delta","Delta/T�ny"]
["O3",15.5,1,2,6,491.8,483.3,1,1,1,1002.6,1000,-2.6,-0.26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O1",502.7,478.7,4,1,1,1,4,4,4,1000.4,1000,-0.4,-0.04]
["O4",12.5,0,2,0,490.8,481.3,0,0,0,986.6,1000,13.4,1.34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O2",0,967.4,5,0,0,0,5,5,5,987.4,1000,12.6,1.26]
["O5",20.5,473.8,4,6,0,479.3,4,4,4,995.6,1000,4.4000000000000004,0.44,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O3",2,968.4,5,1,2,1,6,6,6,997.4,1000,2.6,0.26]
["O6",14.5,475.8,6,6,1,480.3,5,6,5,999.6,1000,0.4,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O4",9,969.4,5,7,3,3,7,7,7,1017.4,1000,-17.399999999999999,-1.74]
["O7",13.5,474.8,6,6,2,476.3,7,7,7,999.6,1000,0.4,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O5",1,477.7,3,1,503.7,5,3,3,3,1000.4,1000,-0.4,-0.04]
["O8",1,491.3,7,1,7.5,474.8,6,5,6,999.6,1000,0.4,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O6",7,475.7,1,1,502.7,4,2,1,2,996.4,1000,3.6,0.36]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O7",8,476.7,1,1,20,493.7,0,0,0,1000.4,1000,-0.4,-0.04]
["S1 �sszeg:",1525.9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"O8",10,474.7,0,6,11,494.7,1,2,1,1000.4,1000,-0.4,-0.04]
["S8 �sszeg:",474.8]
["Becsl�s �sszeg:",7999.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S1 �sszeg:",2505.5]
["T�ny �sszeg:",8000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"S8 �sszeg:",474.7]
["T�ny-becsl�s elt�r�s:",-0.2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Becsl�s �sszeg:",8000.2]
["T�ny n�gyzet�sszeg:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T�ny �sszeg:",8000]
["Becsl�s n�gyzet�sszeg:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T�ny-becsl�s elt�r�s:",0.2]
["N�gyzet�sszeg hiba:",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T�ny n�gyzet�sszeg:"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Becsl�s n�gyzet�sszeg:"]
["Open url",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"N�gyzet�sszeg hiba:",0]
[]
["Maxim�lis mem�ria haszn�lat: 1.42 Mb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Open url"]
["A futtat�s id�tartama: 0.07 mp (0 p)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maxim�lis mem�ria haszn�lat: 1.42 Mb"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A futtat�s id�tartama: 0.31 mp (0.01 p)"]
["COCO:Y0","teljes költség (eFt)","egy emberre jutó költség(eFt)","érintettek száma","életkor/társadalmi hasznosság","átlagos többletéletév/fő","kezelés hasznosságának valószínűsége","összes befektetett életév","befektetett életév súlyozva a társadalmi hasznossággal","költség/életév (eFt)","Becslés","T�ny+0","Delta","Delta/T�ny",null,null,null,null,null,null,null,null,null,"sorrend_opt","ellenőrzés",null,null,null,null,null,null,"COCO:Y0","teljes költség (eFt)","egy emberre jutó költség(eFt)","érintettek száma","életkor/társadalmi hasznosság","átlagos többletéletév/fő","kezelés hasznosságának valószínűsége","összes befektetett életév","befektetett életév súlyozva a társadalmi hasznossággal","költség/életév (eFt)","Becslés","T�ny+0","Delta","Delta/T�ny"]
["1. csípő protézis",0,5.5,3,6,492.8,483.3,3,3,3,999.6,1000,0.4,0.04,null,null,null,null,null,null,null,null,"O1",3,"valid",null,null,null,null,null,null,"1. csípő protézis",502.7,478.7,4,1,1,1,4,4,4,1000.4,1000,-0.4,-0.04]
["2. születési rendellenesség",21.5,2,2,7,493.8,484.3,2,2,2,1016.6,1000,-16.600000000000001,-1.66,null,null,null,null,null,null,null,null,"O2",1,"invalid",null,null,null,null,null,null,"2. születési rendellenesség",0,967.4,5,0,0,0,5,5,5,987.4,1000,12.6,1.26]
["3. szív operáció",15.5,1,2,6,491.8,483.3,1,1,1,1002.6,1000,-2.6,-0.26,null,null,null,null,null,null,null,null,"O3",2,"valid",null,null,null,null,null,null,"3. szív operáció",2,968.4,5,1,2,1,6,6,6,997.4,1000,2.6,0.26]
["4. rákos kislány",12.5,0,2,0,490.8,481.3,0,0,0,986.6,1000,13.4,1.34,null,null,null,null,null,null,null,null,"O4",8,"invalid",null,null,null,null,null,null,"4. rákos kislány",9,969.4,5,7,3,3,7,7,7,1017.4,1000,-17.399999999999999,-1.74]
["5. szolgálati lakás fejlesztése",20.5,473.8,4,6,0,479.3,4,4,4,995.6,1000,4.4000000000000004,0.44,null,null,null,null,null,null,null,null,"O5",7,"invalid",null,null,null,null,null,null,"5. szolgálati lakás fejlesztése",1,477.7,3,1,503.7,5,3,3,3,1000.4,1000,-0.4,-0.04]
["6. főorvos konferenciára utaztatása",14.5,475.8,6,6,1,480.3,5,6,5,999.6,1000,0.4,0.04,null,null,null,null,null,null,null,null,"O6",3,"invalid",null,null,null,null,null,null,"6. főorvos konferenciára utaztatása",7,475.7,1,1,502.7,4,2,1,2,996.4,1000,3.6,0.36]
["7. berendezés vásárlás",13.5,474.8,6,6,2,476.3,7,7,7,999.6,1000,0.4,0.04,null,null,null,null,null,null,null,null,"O7",3,"valid",null,null,null,null,null,null,"7. berendezés vásárlás",8,476.7,1,1,20,493.7,0,0,0,1000.4,1000,-0.4,-0.04]
["8. tbc szűrés",1,491.3,7,1,7.5,474.8,6,5,6,999.6,1000,0.4,0.04,null,null,null,null,null,null,null,null,"O8",3,"valid",null,null,null,null,null,null,"8. tbc szűrés",10,474.7,0,6,11,494.7,1,2,1,1000.4,1000,-0.4,-0.04]

{"sheet":"modell_std","index":1,"n_rows":70,"n_cols":32,"rows_kept":70,"cut":false,"hidden":false,"merged":[[0,0,0,3],[0,4,0,6],[0,7,0,9],[1,11,1,17]]}
["Kis András Nándor",null,null,null,"UX63P9",null,null,"Kuratórium beadandó feladat"]
[null,1,1,0,0,0,0," nem irányítandó",0,0,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"korreláció:",{"$f":"CORREL(AC4:AC11,AB4:AB11)","v":0.81902847536926093}]
[null,"teljes költség (eFt)","egy emberre jutó költség(eFt)","érintettek száma","életkor/társadalmi hasznosság","átlagos többletéletév/fő","kezelés hasznosságának valószínűsége","közvetlen életveszélyt jelent-e","összes befektetett életév","befektetett életév súlyozva a társadalmi hasznossággal","költség/életév (eFt)","érintettek száma","életkor/társadalmi hasznosság","átlagos többletéletév/fő","kezelés hasznosságának valószínűsége","összes befektetett életév","befektetett életév súlyozva a társadalmi hasznossággal","Y0","opt_sorrend",null,"COCO:Y0","érintettek száma","életkor/társadalmi hasznosság","átlagos többletéletév/fő","kezelés hasznosságának valószínűsége","összes befektetett életév","befektetett életév súlyozva a társadalmi hasznossággal","Becslés","T�ny+0","Delta","Delta/T�ny","Abs"]
["1. csípő protézis",14400,800,18,2,10,0.9,0,{"$f":"D4*G4*F4","v":162},{"$f":"I4*(E4/3)","v":108},{"$f":"B4/I4","v":88.888888888888886},{"$f":"RANK(D4,$D$4:$D$11,$D$2)","v":5},{"$f":"RANK(E4,$E$4:$E$11,$E$2)","v":2},{"$f":"RANK(F4,$F$4:$F$11,$F$2)","v":2},{"$f":"RANK(G4,$G$4:$G$11,$G$2)","v":2},{"$f":"RANK(I4,$I$4:$I$11,$I$2)","v":5},{"$f":"RANK(J4,$J$4:$J$11,$J$2)","v":5},14400,{"$f":"RANK(K49,K$49:K$56,1)","v":7},"O1","1. csípő protézis",0,0,6607.9,0,4546.2,0,11154.1,14400,3245.9,22.54,{"$f":"ABS(AD4)","v":3245.9}]
["2. születési rendellenesség",2400,2400,1,3,20,1,0,{"$f":"D5*G5*F5","v":20},{"$f":"I5*(E5/3)","v":20},{"$f":"B5/I5","v":120},{"$f":"RANK(D5,$D$4:$D$11,$D$2)","v":6},{"$f":"RANK(E5,$E$4:$E$11,$E$2)","v":1},{"$f":"RANK(F5,$F$4:$F$11,$F$2)","v":1},{"$f":"RANK(G5,$G$4:$G$11,$G$2)","v":1},{"$f":"RANK(I5,$I$4:$I$11,$I$2)","v":6},{"$f":"RANK(J5,$J$4:$J$11,$J$2)","v":6},2400,{"$f":"RANK(K50,K$49:K$56,1)","v":1},"O2","2. születési rendellenesség",0,0,6607.9,0,0,0,6607.9,2400,-4207.8999999999996,-175.33,{"$f":"ABS(AD5)","v":4207.8999999999996}]
["3. szív operáció",5200,5200,1,2,7,0.9,1,6.3,4.1999999999999993,825.39682539682542,6,2,3,2,7,7,5200,6,"O3","3. szív operáció",0,0,4704.8,0,0,0,4704.8,5200,495.2,9.52,495.2]
["4. rákos kislány",6500,6500,1,0,6,0.8,1,4.8000000000000007,0,1354.1666666666665,6,8,4,4,8,8,6500,8,"O4","4. rákos kislány",0,0,4704.8,0,0,0,4704.8,6500,1795.2,27.62,1795.2]
["5. szolgálati lakás fejlesztése",4300,0.1075,40000,2,0.1,0.4,0,1600,1066.6666666666665,2.6875,4,2,8,6,4,4,4300,2,"O5","5. szolgálati lakás fejlesztése",0,0,0,0,4546.2,0,4546.2,4300,-246.2,-5.73,246.2]
["6. főorvos konferenciára utaztatása",5600,5.6000000000000001E-2,100000,2,1,0.5,0,50000,33333.333333333328,0.112,2,2,7,5,3,2,5600,2,"O6","6. főorvos konferenciára utaztatása",687.2,0,0,0,4546.2,687.2,5920.7,5600,-320.7,-5.73,320.7]
["7. berendezés vásárlás",6100,6.0999999999999999E-2,100000,2,3,0.3,0,90000,60000,6.7777777777777784E-2,2,2,6,7,1,1,6100,2,"O7","7. berendezés vásárlás",687.2,0,0,0,5074.8,687.2,6449.3,6100,-349.3,-5.73,349.3]
["8. tbc szűrés",7200,5.5300000000000002E-2,130000,1,3.6,0.18,0,{"$f":"D11*G11*F11","v":84240},28080,8.5470085470085472E-2,1,7,5,{"$f":"RANK(G11,$G$4:$G$11,$G$2)","v":8},2,3,7200,2,"O8","8. tbc szűrés",687.2,0,1427.3,0,4810.5,687.2,7612.3,7200,-412.3,-5.73,412.3]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"szum:",{"$f":"SUM(AF4:AF11)","v":11072.699999999999}]
[]
[]
["Azonos�t�:",7864095,"Objektumok:",8,"Attrib�tumok:",6,"Lepcs�k:",8,"Eltol�s:",0,"Le�r�s:","COCO STD: 7864095"]
[]
["Rangsor","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)","Y(A7)"]
["O1",5,2,2,2,5,5,14400]
["O2",6,1,1,1,6,6,2400]
["O3",6,2,3,2,7,7,5200]
["O4",6,8,4,4,8,8,6500]
["O5",4,2,8,6,4,4,4300]
["O6",2,2,7,5,3,2,5600]
["O7",2,2,6,7,1,1,6100]
["O8",1,7,5,8,2,3,7200]
[]
["L�pcs�k(1)","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)"]
["S1","(1374.4+0)/(2)=687.2","(0+0)/(2)=0","(2537.4+10678.3)/(2)=6607.85","(0+0)/(2)=0","(5074.8+5074.8)/(2)=5074.85","(0+1374.4)/(2)=687.2"]
["S2","(1374.4+0)/(2)=687.2","(0+0)/(2)=0","(2537.4+10678.3)/(2)=6607.85","(0+0)/(2)=0","(4546.2+5074.8)/(2)=4810.55","(0+1374.4)/(2)=687.2"]
["S3","(0+0)/(2)=0","(0+0)/(2)=0","(2537.4+6872.2)/(2)=4704.8","(0+0)/(2)=0","(4546.2+4546.2)/(2)=4546.2","(0+1374.4)/(2)=687.2"]
["S4","(0+0)/(2)=0","(0+0)/(2)=0","(2537.4+6872.2)/(2)=4704.8","(0+0)/(2)=0","(4546.2+4546.2)/(2)=4546.2","(0+0)/(2)=0"]
["S5","(0+0)/(2)=0","(0+0)/(2)=0","(1691.6+1163)/(2)=1427.3","(0+0)/(2)=0","(4546.2+4546.2)/(2)=4546.2","(0+0)/(2)=0"]
["S6","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0"]
["S7","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0"]
["S8","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0","(0+0)/(2)=0"]
[]
["L�pcs�k(2)","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)"]
["S1",687.2,0,6607.9,0,5074.8,687.2]
["S2",687.2,0,6607.9,0,4810.5,687.2]
["S3",0,0,4704.8,0,4546.2,687.2]
["S4",0,0,4704.8,0,4546.2,0]
["S5",0,0,1427.3,0,4546.2,0]
["S6",0,0,0,0,0,0]
["S7",0,0,0,0,0,0]
["S8",0,0,0,0,0,0]
[]
["COCO:STD","X(A1)","X(A2)","X(A3)","X(A4)","X(A5)","X(A6)","Becsl�s","T�ny+0","Delta","Delta/T�ny"]
["O1",0,0,6607.9,0,4546.2,0,11154.1,14400,3245.9,22.54]
["O2",0,0,6607.9,0,0,0,6607.9,2400,-4207.8999999999996,-175.33]
["O3",0,0,4704.8,0,0,0,4704.8,5200,495.2,9.52]
["O4",0,0,4704.8,0,0,0,4704.8,6500,1795.2,27.62]
["O5",0,0,0,0,4546.2,0,4546.2,4300,-246.2,-5.73]
["O6",687.2,0,0,0,4546.2,687.2,5920.7,5600,-320.7,-5.73]
["O7",687.2,0,0,0,5074.8,687.2,6449.3,6100,-349.3,-5.73]
["O8",687.2,0,1427.3,0,4810.5,687.2,7612.3,7200,-412.3,-5.73]
[]
["S1 �sszeg:",13057.1]
["S8 �sszeg:",0]
["Becsl�s �sszeg:",51700.1]
["T�ny �sszeg:",51700]
["T�ny-becsl�s elt�r�s:",0.1]
["T�ny n�gyzet�sszeg:"]
["Becsl�s n�gyzet�sszeg:"]
["N�gyzet�sszeg hiba:",0]
[]
["Open url"]
[]
["Maxim�lis mem�ria haszn�lat: 1.41 Mb"]
["A futtat�s id�tartama: 0.08 mp (0 p)"]

{"sheet":"eredmény","index":2,"n_rows":27,"n_cols":15,"rows_kept":27,"cut":false,"hidden":false,"merged":[[0,0,0,3],[0,4,0,6],[0,7,0,9]]}
["Kis András Nándor",null,null,null,"UX63P9",null,null,"Kuratórium beadandó feladat"]
[]
[null,"teljes költség (eFt)","egy emberre jutó költség(eFt)","érintettek száma","életkor/társadalmi hasznosság","átlagos többletéletév/fő","kezelés hasznosságának valószínűsége","közvetlen életveszélyt jelent-e","összes befektetett életév","befektetett életév súlyozva a társadalmi hasznossággal","költség/életév (eFt)","naiv_sorrend","optimális_sorrend_Y0","optimális_sorrend_std","avg"]
["1. csípő protézis",14400,800,18,2,10,0.9,0,{"$f":"D4*G4*F4","v":162},{"$f":"I4*(E4/3)","v":108},{"$f":"B4/I4","v":88.888888888888886},{"$f":"modell_Y0!W4","v":6},{"$f":"modell_Y0!X4","v":3},{"$f":"modell_std!S4","v":7},{"$f":"AVERAGE(L4,M4,N4)","v":5.333333333333333}]
["2. születési rendellenesség",2400,2400,1,3,20,1,0,{"$f":"D5*G5*F5","v":20},{"$f":"I5*(E5/3)","v":20},{"$f":"B5/I5","v":120},{"$f":"modell_Y0!W5","v":3},{"$f":"modell_Y0!X5","v":1},{"$f":"modell_std!S5","v":1},{"$f":"AVERAGE(L5,M5,N5)","v":1.6666666666666667}]
["3. szív operáció",5200,5200,1,2,7,0.9,1,6.3,4.1999999999999993,825.39682539682542,{"$f":"modell_Y0!W6","v":7},{"$f":"modell_Y0!X6","v":2},{"$f":"modell_std!S6","v":6},{"$f":"AVERAGE(L6,M6,N6)","v":5}]
["4. rákos kislány",6500,6500,1,0,6,0.8,1,4.8000000000000007,0,1354.1666666666665,{"$f":"modell_Y0!W7","v":8},{"$f":"modell_Y0!X7","v":8},{"$f":"modell_std!S7","v":8},8]
["5. szolgálati lakás fejlesztése",4300,0.1075,40000,2,0.1,0.4,0,1600,1066.6666666666665,2.6875,{"$f":"modell_Y0!W8","v":5},{"$f":"modell_Y0!X8","v":7},{"$f":"modell_std!S8","v":2},4.666666666666667]
["6. főorvos konferenciára utaztatása",5600,5.6000000000000001E-2,100000,2,1,0.5,0,50000,33333.333333333328,0.112,{"$f":"modell_Y0!W9","v":2},{"$f":"modell_Y0!X9","v":3},{"$f":"modell_std!S9","v":2},2.3333333333333335]
["7. berendezés vásárlás",6100,6.0999999999999999E-2,100000,2,3,0.3,0,90000,60000,6.7777777777777784E-2,{"$f":"modell_Y0!W10","v":1},{"$f":"modell_Y0!X10","v":3},{"$f":"modell_std!S10","v":2},2]
["8. tbc szűrés",7200,5.5300000000000002E-2,130000,1,3.6,0.18,0,{"$f":"D11*G11*F11","v":84240},28080,8.5470085470085472E-2,{"$f":"modell_Y0!W11","v":4},{"$f":"modell_Y0!X11","v":3},{"$f":"modell_std!S11","v":2},3]
[]
[]
[16500,"eFt"]
[]
[]
[]
["Eredmény"]
["1. csípő protézis"]
["2. születési rendellenesség","valasztott"]
["3. szív operáció"]
["4. rákos kislány"]
["5. szolgálati lakás fejlesztése"]
["6. főorvos konferenciára utaztatása","valasztott"]
["7. berendezés vásárlás","valasztott"]
["8. tbc szűrés"]
["fennmaradó összeg (eFt):",2400]